[UCHITEC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.37%
YoY- -57.07%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 90,919 99,911 99,561 88,682 135,651 155,849 146,975 -7.68%
PBT 44,170 49,241 51,013 28,555 66,571 82,299 83,263 -10.01%
Tax -778 -367 -686 -890 -2,124 -182 -1,340 -8.65%
NP 43,392 48,874 50,327 27,665 64,447 82,117 81,923 -10.04%
-
NP to SH 43,392 48,874 50,327 27,665 64,447 82,117 81,923 -10.04%
-
Tax Rate 1.76% 0.75% 1.34% 3.12% 3.19% 0.22% 1.61% -
Total Cost 47,527 51,037 49,234 61,017 71,204 73,732 65,052 -5.09%
-
Net Worth 192,168 192,067 185,264 162,995 182,474 194,823 208,794 -1.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 44,367 44,444 29,673 33,420 59,795 100,885 74,099 -8.18%
Div Payout % 102.25% 90.94% 58.96% 120.80% 92.78% 122.86% 90.45% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 192,168 192,067 185,264 162,995 182,474 194,823 208,794 -1.37%
NOSH 369,554 369,360 370,528 370,443 372,397 374,660 372,847 -0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 47.73% 48.92% 50.55% 31.20% 47.51% 52.69% 55.74% -
ROE 22.58% 25.45% 27.16% 16.97% 35.32% 42.15% 39.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.60 27.05 26.87 23.94 36.43 41.60 39.42 -7.55%
EPS 11.74 13.23 13.58 7.47 17.31 21.92 21.97 -9.90%
DPS 12.00 12.00 8.00 9.00 16.00 27.00 20.00 -8.15%
NAPS 0.52 0.52 0.50 0.44 0.49 0.52 0.56 -1.22%
Adjusted Per Share Value based on latest NOSH - 370,443
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.63 21.57 21.49 19.14 29.28 33.64 31.72 -7.67%
EPS 9.37 10.55 10.86 5.97 13.91 17.73 17.68 -10.03%
DPS 9.58 9.59 6.41 7.21 12.91 21.78 15.99 -8.17%
NAPS 0.4148 0.4146 0.3999 0.3518 0.3939 0.4205 0.4507 -1.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.18 1.37 1.29 1.08 2.98 3.10 -
P/RPS 4.80 4.36 5.10 5.39 2.96 7.16 7.86 -7.88%
P/EPS 10.05 8.92 10.09 17.27 6.24 13.60 14.11 -5.49%
EY 9.95 11.21 9.91 5.79 16.02 7.35 7.09 5.80%
DY 10.17 10.17 5.84 6.98 14.81 9.06 6.45 7.87%
P/NAPS 2.27 2.27 2.74 2.93 2.20 5.73 5.54 -13.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 21/11/11 23/11/10 25/11/09 01/12/08 30/10/07 14/11/06 -
Price 1.13 1.17 1.31 1.52 0.94 2.95 3.18 -
P/RPS 4.59 4.33 4.88 6.35 2.58 7.09 8.07 -8.96%
P/EPS 9.62 8.84 9.64 20.35 5.43 13.46 14.47 -6.57%
EY 10.39 11.31 10.37 4.91 18.41 7.43 6.91 7.02%
DY 10.62 10.26 6.11 5.92 17.02 9.15 6.29 9.11%
P/NAPS 2.17 2.25 2.62 3.45 1.92 5.67 5.68 -14.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment